|
End-of-day quote
Thailand S.E.
2026-09-01
|
5-day change | 1st Jan Change | ||
| 0.3400 THB | 0.00% |
|
-5.56% | +25.93% |
Company Valuation: U City
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 7,971 | 11,227 | 7,410 | 3,520 | 3,443 | 2,021 |
| Change | - | 40.85% | -34% | -52.5% | -2.19% | -41.3% |
| Enterprise Value (EV) 1 | 31,931 | 26,651 | 23,915 | 20,993 | 19,284 | 15,675 |
| Change | - | -16.53% | -10.26% | -12.22% | -8.14% | -18.72% |
| P/E | -1.07x | -0.55x | -1.63x | -0.76x | -3.72x | 2x |
| PBR | 0.67x | 0.86x | 0.58x | -1.69x | -1.16x | -0.78x |
| PEG | - | -0x | 0x | 0x | 0x | -0x |
| Capitalization / Revenue | 3.27x | 4.69x | 1.39x | 1.23x | 0.67x | 0.43x |
| EV / Revenue | 13.1x | 11.1x | 4.48x | 7.31x | 3.73x | 3.35x |
| EV / EBITDA | -13.8x | -29.6x | 24.8x | -59.2x | 71.1x | 18.4x |
| EV / EBIT | -10.3x | -17.3x | 97.7x | -17.5x | -30.9x | 252x |
| EV / FCF | -8.88x | -10.9x | 7.39x | 8.9x | -147x | 22.6x |
| FCF Yield | -11.3% | -9.13% | 13.5% | 11.2% | -0.68% | 4.43% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -1.324 | -3.652 | -0.8117 | -0.6682 | -0.1235 | 0.135 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 2,436 | 2,392 | 5,342 | 2,873 | 5,171 | 4,683 |
| EBITDA 1 | -2,316 | -900.7 | 965 | -354.4 | 271.3 | 852.1 |
| EBIT 1 | -3,093 | -1,539 | 244.8 | -1,199 | -624.9 | 62.3 |
| Net income 1 | -6,611 | 88.16 | 1,209 | -4,384 | -903.6 | 1,013 |
| Net Debt 1 | 23,959 | 15,424 | 16,505 | 17,473 | 15,841 | 13,654 |
| Reference price 2 | 1.4200 | 2.0000 | 1.3200 | 0.5100 | 0.4600 | 0.2700 |
| Nbr of stocks (in thousands) | 5,613,717 | 5,613,718 | 5,613,718 | 6,901,722 | 7,484,280 | 7,484,280 |
| Announcement Date | 2/16/21 | 2/14/22 | 2/14/23 | 2/14/24 | 2/13/25 | 2/17/26 |
1THB in Million2THB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 76.71M | |
| 18.64x | 4.06x | 16.43x | 1.31% | 28.58B | |
| 5.4x | 0.63x | 1.33x | 9.26% | 25.99B | |
| 14.09x | 3.12x | 14.88x | 2.49% | 25.65B | |
| 8.06x | 0.89x | 3.25x | 2.77% | 20.63B | |
| 13.3x | 6.51x | 17.28x | 1.61% | 19.23B | |
| 34.24x | 15.97x | 55.22x | 1.19% | 17.98B | |
| 35.98x | 13.27x | 34.36x | 3.28% | 17.44B | |
| 7.49x | 1.77x | 5.48x | 2.83% | 16.44B | |
| 9.34x | 27.72x | - | 2.35% | 16.04B | |
| Average | 16.28x | 8.22x | 18.53x | 3.01% | 18.8B | |
| Weighted average by Cap. | 15.81x | 7.17x | 17.26x | 3.15% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- RABBIT Stock
- Valuation U City
Select your edition
All financial news and data tailored to specific country editions
